MRLN Merlin, Inc. - Common Stock
$3,20
Harga · Agu 19, 2026
Fundamental per Agu 14, 2026
Rentang 52M
$3–$17
0% of range
Peringkat Analis
BUY
10 analysts
Target Harga
$9
+190% upside
P/E (TTM)
—
ROE
-62.9%
Margin Laba Bersih
—
MRLN Cuplikan Saham Harga, kapitalisasi pasar, P/E, EPS, ROE, utang/ekuitas, kisaran 52 minggu
Harga
$3.19
Kapitalisasi Pasar
—
P/E (TTM)
—
EPS (TTM)
—
Pendapatan (TTM)
—
Imbal Hasil Dividen
—
ROE
-62.9%
D/E Utang/Ekuitas
—
Rentang 52M
$3 – $17
MRLN Grafik Harga Saham OHLCV harian dengan indikator teknis — geser, perbesar, dan sesuaikan tampilan Anda
Configure
Kinerja 10 Tahun Tren Pendapatan, laba bersih, margin, dan EPS
Pendapatan & Laba Bersih
—
EPS
—
Arus Kas Bebas
—
Margin
—
Valuasi Rasio P/E, P/S, P/B, EV/EBITDA — apakah sahamnya mahal atau murah?
Metrik
Tren 5 Tahun
MRLN
Median Rekan
Profitabilitas Margin kotor, operasional, dan bersih; ROE, ROA, ROIC
Metrik
Tren 5 Tahun
MRLN
Median Rekan
ROA
2.3%
1.6%
ROE
-62.9%
2.5%
Kesehatan Keuangan Utang, likuiditas, solvabilitas — kekuatan neraca
Metrik
Tren 5 Tahun
MRLN
Median Rekan
Current Ratio (Rasio Lancar)
0.3
3.1
Quick Ratio (Rasio Cepat)
0.2
—
Pertumbuhan Pertumbuhan Pendapatan, EPS, dan Laba Bersih: YoY, CAGR 3T, CAGR 5T
Metrik
Tren 5 Tahun
MRLN
Median Rekan
Efisiensi Modal Perputaran aset, perputaran persediaan, perputaran piutang
Metrik
Tren 5 Tahun
MRLN
Median Rekan
MRLN Konsensus Analis Opini analis bullish dan bearish, target harga 12 bulan, potensi kenaikan
BELI
10 analis
- Beli Kuat 2 20,0%
- Beli 7 70,0%
- Tahan 1 10,0%
- Jual 0 0,0%
- Jual Kuat 0 0,0%
Target Harga 12 Bulan
4 analis · 2026-08-16
Median
$9.50
Rata-rata
$9.25
← Di bawah semua target
$3.19
Rendah
$8.00
Tinggi
$10.00
Target median
$9.50
+197,3%
Target rata-rata
$9.25
+189,5%
Riwayat Pendapatan EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
Kejutan Rata-rata
-0.61%
| Periode | EPS Aktual | EPS Estimasi | Kejutan |
|---|---|---|---|
| 30 Juni 2026 | $-1.11 | $-0.18 | -0.93% |
| 31 Maret 2026 | $-0.39 | $-0.10 | -0.29% |
Perbandingan rekan (sub-industri GICS) Metrik utama vs rekan sektor
| Ticker | Kapitalisasi Pasar | P/E | Pendapatan YoY | Margin Bersih | ROE | Margin Kotor |
|---|---|---|---|---|---|---|
| MRLN | — | — | — | — | -62.9% | — |
| SWMR | — | — | — | — | — | — |
| SPCE | $235M | -0.6 | -78.1% | -18063.9% | -103.8% | — |
| SATL | — | — | — | — | — | — |
| AIRO | $257M | -48.1 | 4.6% | -4.5% | -0.58% | 59.9% |
| ASLE | $336M | 39.5 | -2.8% | 2.6% | 2.0% | 31.6% |
| SIDU | — | -2.6 | -27.6% | -871.0% | -90.8% | -168.2% |
Fundamental Lengkap Semua metrik per tahun — laporan laba rugi, neraca, arus kas
Laporan Laba Rugi 6
| Metrik | Tren | 2025 |
|---|---|---|
| SG&A Expense | $4M | |
| Operating Income | $-4M | |
| Interest Income | $56.0K | |
| Other Non-op | $10M | |
| Net Income | $6M | |
| EBITDA | $-4M |
Neraca 22
| Metrik | Tren | 2025 |
|---|---|---|
| Cash & Equivalents | $59M | |
| Short-term Investments | $330.0K | |
| Receivables | $368.0K | |
| Prepaid Expense | $3M | |
| Current Assets | $71M | |
| PP&E (Net) | $7M | |
| PP&E (Gross) | $12M | |
| Accum. Depreciation | $5M | |
| Total Assets | $81M | |
| Accounts Payable | $3M | |
| Accrued Liabilities | $8M | |
| Short-term Debt | $29M | |
| Current Liabilities | $64M | |
| Capital Leases | $331.0K | |
| Total Liabilities | $154M | |
| Long-term Debt | $32M | |
| Common Stock | $7.0K | |
| Paid-in Capital | $477M | |
| Retained Earnings | $-551M | |
| Stockholders' Equity | $-74M | |
| Liabilities + Equity | $81M | |
| Shares Outstanding | 69,663,395 |
Arus Kas 3
| Metrik | Tren | 2025 |
|---|---|---|
| Stock-based Comp | $670.0K | |
| Operating Cash Flow | $-1M | |
| Financing Cash Flow | $-75.0K |
Profitabilitas 2
| Metrik | Tren | 2025 |
|---|---|---|
| ROA | 2.3% | |
| ROE | -62.9% |
Likuiditas & Solvabilitas 2
| Metrik | Tren | 2025 |
|---|---|---|
| Current Ratio | 0.3 | |
| Quick Ratio | 0.2 |
Valuasi (TTM) 1
| Metrik | Tren | 2025 |
|---|---|---|
| Net Income TTM | $6M |
Laporan Laba Rugi 17
| Metrik | Tren | Q2 2026 | Q1 2026 | Q3 2025 | Q2 2025 | Q1 2025 |
|---|---|---|---|---|---|---|
| Revenue | $2M | $1M | · | $3M | $868.0K | |
| Cost of Revenue | $2M | $2M | · | $3M | $714.0K | |
| Gross Profit | $-119.0K | $2M | · | $41.0K | $154.0K | |
| R&D Expense | $16M | $14M | · | $7M | $7M | |
| SG&A Expense | $16M | $14M | $3M | $4M | $5M | |
| Operating Expenses | $33M | $29M | · | $11M | $12M | |
| Operating Income | $-34M | $-27M | $-3M | $-11M | $-11M | |
| Interest Income | $1M | $517.0K | $14.0K | $131.0K | $301.0K | |
| Other Non-op | $-25M | $-128.0K | $3M | $-5M | $-61.0K | |
| Pretax Income | $-58M | $-90M | · | $-16M | $-13M | |
| Income Tax | $125.0K | $48.0K | · | $1.0K | $1.0K | |
| Net Income | $-58M | $-90M | $83.7K | $-16M | $-13M | |
| EPS (Basic) | $-1.40 | $-1.27 | · | $-0.23 | $-0.18 | |
| EPS (Diluted) | $-1.40 | $-1.27 | · | $-0.23 | $-0.18 | |
| Shares (Basic) | 91,309,267 | 72,421,272 | · | 70,965,177 | 70,947,705 | |
| Shares (Diluted) | 91,309,267 | 72,421,272 | · | 70,965,177 | 70,947,705 | |
| EBITDA | $-34M | $-27M | $-3M | $-357.8K | $-239.3K |
Neraca 23
| Metrik | Tren | Q2 2026 | Q1 2026 | Q3 2025 | Q2 2025 | Q1 2025 |
|---|---|---|---|---|---|---|
| Cash & Equivalents | $184M | $123M | $1M | $2M | · | |
| Short-term Investments | $321.0K | $325.0K | · | · | · | |
| Receivables | $2M | $1M | · | · | · | |
| Prepaid Expense | $5M | $6M | $23.6K | $47.9K | $82.2K | |
| Current Assets | $191M | $130M | $1M | $2M | $2M | |
| PP&E (Net) | $11M | $10M | · | · | · | |
| PP&E (Gross) | $18M | $16M | · | · | · | |
| Accum. Depreciation | $6M | $6M | · | · | · | |
| Total Assets | $207M | $145M | $261M | $259M | $257M | |
| Accounts Payable | $6M | $7M | · | · | · | |
| Accrued Liabilities | $6M | $6M | $2M | $146.3K | · | |
| Short-term Debt | $0 | · | · | · | · | |
| Current Liabilities | $13M | $15M | $3M | $1M | $1M | |
| Capital Leases | $1M | $1M | · | · | · | |
| Total Liabilities | $144M | $104M | $12M | $10M | $10M | |
| Long-term Debt | $0 | · | · | · | · | |
| Total Debt | $0 | · | · | · | · | |
| Common Stock | $10.0K | $8.0K | · | · | · | |
| Paid-in Capital | $600M | · | · | · | · | |
| Retained Earnings | $-700M | $-641M | $-11M | $-8M | $-8M | |
| Stockholders' Equity | $-100M | $-139M | $-11M | $-8M | $-8M | |
| Liabilities + Equity | $207M | $145M | $261M | $259M | $257M | |
| Shares Outstanding | 100,592,160 | 70,959,389 | · | · | · |
Arus Kas 11
| Metrik | Tren | Q2 2026 | Q1 2026 | Q3 2025 | Q2 2025 | Q1 2025 |
|---|---|---|---|---|---|---|
| D&A | · | $417.0K | · | · | $381.0K | |
| Stock-based Comp | $5M | $1M | · | $433.0K | $513.0K | |
| Other Non-cash | · | $65M | · | · | · | |
| Operating Cash Flow | $-27M | $-24M | $-703.8K | $-117.3K | $-13M | |
| CapEx | $2M | $2M | · | $17.0K | $94.0K | |
| Investing Cash Flow | $-2M | $-2M | · | $-17.0K | $-79.0K | |
| Net Debt Issued | · | $-34M | · | · | · | |
| Stock Repurchased | · | $9M | · | · | · | |
| Net Stock Activity | · | $-9M | · | · | · | |
| Financing Cash Flow | $90M | $92M | · | $-4M | $-2M | |
| Free Cash Flow | · | $-26M | · | · | · |
Profitabilitas 8
| Metrik | Tren | Q2 2026 | Q1 2026 | Q3 2025 | Q2 2025 | Q1 2025 |
|---|---|---|---|---|---|---|
| Gross Margin | -5.4% | 180.9% | · | · | · | |
| Operating Margin | -1528.6% | -2695.8% | · | · | · | |
| Net Margin | -2663.0% | -9023.9% | · | · | · | |
| Pretax Margin | -2657.3% | -9019.1% | · | · | · | |
| EBITDA Margin | -1528.6% | -2654.2% | · | · | · | |
| ROA | -25.1% | -45.0% | 0.06% | 1.8% | 1.9% | |
| ROE | 108.3% | 123.3% | -1.6% | -58.2% | -63.7% | |
| ROIC | 33.6% | 19.4% | · | · | · |
Likuiditas & Solvabilitas 4
| Metrik | Tren | Q2 2026 | Q1 2026 | Q3 2025 | Q2 2025 | Q1 2025 |
|---|---|---|---|---|---|---|
| Current Ratio | 14.7 | 8.7 | 0.4 | 1.6 | 2.0 | |
| Quick Ratio | 14.3 | 8.3 | 0.3 | 1.4 | · | |
| Debt / Equity | 0.0 | · | · | · | · | |
| LT Debt / Equity | 0.0 | · | · | · | · |
Efisiensi 2
| Metrik | Tren | Q2 2026 | Q1 2026 | Q3 2025 | Q2 2025 | Q1 2025 |
|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | 0.0 | · | · | · | |
| Receivables Turnover | 2.5 | 1.5 | · | · | · |
Valuasi (TTM) 5
| Metrik | Tren | Q2 2026 | Q1 2026 | Q3 2025 | Q2 2025 | Q1 2025 |
|---|---|---|---|---|---|---|
| Net Income TTM | $-165M | $-101M | $5M | · | · | |
| Market Cap | $572M | · | · | · | · | |
| Enterprise Value | $388M | · | · | · | · | |
| P/B | -5.7 | · | · | · | · | |
| EV / EBITDA | -11.6 | · | · | · | · |
Laporan Keuangan Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
Laporan Laba Rugi
| 2025-12-31 | 2024-12-31 | |
|---|---|---|
| Laba Bersih | $6M | — |
Neraca
| 2025-12-31 | 2024-12-31 | |
|---|---|---|
| Rasio Lancar | 0.3 | 2.1 |
| Rasio Cepat | 0.2 | 2.0 |
Metrik Saya Daftar pantauan pribadi Anda — baris yang dipilih dari Fundamental Lengkap
📊
Pilih metrik yang penting bagi Anda — klik ➕ di sebelah baris mana pun di Fundamental Lengkap di atas.
Pilihan Anda disimpan dan mengikuti Anda di semua ticker.
Orang dalam perusahaan 1 orang dalam · 1 pejabat · 1 direktur
| Orang Dalam | Peran | Aktivitas terakhir | Saham dimiliki | Beli 12m | Jual 12m | Bersih 12m |
|---|---|---|---|---|---|---|
| Matthew George | Chief Executive Officer | 16 Maret 2026 A | 14.890.622 | 0 | 0 | $0 |
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Aktivis & pemilik 5%+ 2 saham
Investor yang mengajukan Jadwal 13D SEC — kepemilikan manfaat di atas 5% dengan niat untuk memengaruhi penerbit (kepemilikan aktivis, kampanye dewan, M&A). Setiap baris menunjukkan status terbaru yang diketahui dari posisi pengaju tersebut.
| Pengaju | Diajukan | Kepemilikan | Status | Tujuan | Pengajuan |
|---|---|---|---|---|---|
| Matthew George | 23 Maret 2026 | 17,70% | Pengajuan awal | Investasi pasif | SEC |
| Bleichroeder Sponsor 1 LLC, Andrew Gundlach, Michel Combes | 12 Nov. 2024 | — | Pengajuan awal | Investasi pasif | SEC |
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.
Kepemilikan ETF Dimiliki oleh 2 ETF
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.